Financhill
Sell
42

UAA Quote, Financials, Valuation and Earnings

Last price:
$5.36
Seasonality move :
2.85%
Day range:
$5.30 - $5.97
52-week range:
$6.10 - $11.89
Dividend yield:
0%
P/E ratio:
12.53x
P/S ratio:
0.55x
P/B ratio:
1.43x
Volume:
12.8M
Avg. volume:
13.4M
1-year change:
-6.78%
Market cap:
$2.8B
Revenue:
$5.7B
EPS (TTM):
-$0.29
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- $5.9B $5.7B
Revenue Growth (YoY) -- -- -- 3.87% -3.41%
 
Cost of Revenues -- -- -- $3.3B $3.1B
Gross Profit -- -- -- $2.6B $2.6B
Gross Profit Margin -- -- -- 44.79% 46.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $2.4B $2.4B
Other Inc / (Exp) -- -- -- $17.1M $32.1M
Operating Expenses -- -- -- $2.4B $2.4B
Operating Income -- -- -- $263.6M $229.8M
 
Net Interest Expenses -- -- -- $12.8M --
EBT. Incl. Unusual Items -- -- -- $267.9M $262.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$108.6M $30M
Net Income to Company -- -- -- $374.5M $232M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $374.5M $232M
 
Basic EPS (Cont. Ops) -- -- -- $0.83 $0.53
Diluted EPS (Cont. Ops) -- -- -- $0.81 $0.52
Weighted Average Basic Share -- -- -- $451.4M $440.3M
Weighted Average Diluted Share -- -- -- $461.5M $451M
 
EBITDA -- -- -- $399M $372.3M
EBIT -- -- -- $263.6M $229.8M
 
Revenue (Reported) -- -- -- $5.9B $5.7B
Operating Income (Reported) -- -- -- $263.6M $229.8M
Operating Income (Adjusted) -- -- -- $263.6M $229.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.5B $1.6B $1.5B $1.4B
Revenue Growth (YoY) -2.6% 8.94% 3.44% -6.05% -5.72%
 
Cost of Revenues $710.1M $753.3M $883.4M $815.4M $735.9M
Gross Profit $693.6M $775.9M $698.4M $670.6M $665.2M
Gross Profit Margin 49.41% 50.74% 44.15% 45.13% 47.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $585.8M $675.7M $603.7M $599.2M $637.7M
Other Inc / (Exp) $126.6M $9.9M $47.3M $47.9M -$16.5M
Operating Expenses $585.8M $675.7M $603.7M $599.2M $637.7M
Operating Income $107.8M $100.3M $94.7M $71.4M $27.5M
 
Net Interest Expenses $15M $7.6M $1.6M $211K $3.4M
EBT. Incl. Unusual Items $219.5M $102.6M $140.4M $119.1M $7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.7M -$6.8M $18.8M $8.6M $6.3M
Net Income to Company $184.5M $109.7M $121.6M $110.8M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $184.5M $109.7M $121.6M $110.8M $1.2M
 
Basic EPS (Cont. Ops) $0.41 $0.23 $0.27 $0.25 --
Diluted EPS (Cont. Ops) $0.40 $0.23 $0.27 $0.25 --
Weighted Average Basic Share $454.8M $476.3M $448.8M $437.3M $431.7M
Weighted Average Diluted Share $454.8M $479.8M $459M $448.4M $437.3M
 
EBITDA $148.7M $133.6M $176.6M $105.2M $58.7M
EBIT $107.8M $100.3M $142M $71.4M $27.5M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.5B $1.4B
Operating Income (Reported) $107.8M $100.3M $94.7M $71.4M $27.5M
Operating Income (Adjusted) $107.8M $100.3M $142M $71.4M $27.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.7B $5.8B $5.8B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.8B $3.2B $3.1B $2.8B
Gross Profit $2.2B $2.9B $2.6B $2.6B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2.4B $2.4B $2.6B
Other Inc / (Exp) -$433.4M -$91.6M -$29.4M $25.6M -$54.7M
Operating Expenses $2.2B $2.3B $2.4B $2.4B $2.6B
Operating Income -$11.8M $526.8M $259.3M $248.3M -$74.5M
 
Net Interest Expenses $47.3M $44.3M $17.3M $3.9M $316K
EBT. Incl. Unusual Items -$492.5M $390.9M $212.5M $270M -$129.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.4M $32.1M $54.9M -$114M -$2M
Net Income to Company -$549.2M $360.1M $156.6M $383.7M -$127.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$549.2M $360.1M $156.6M $383.7M -$127.2M
 
Basic EPS (Cont. Ops) -$1.20 $0.77 $0.35 $0.89 -$0.29
Diluted EPS (Cont. Ops) -$1.21 $0.77 $0.35 $0.88 -$0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$281.8M $668M $444.2M $356M $62.8M
EBIT -$446.8M $526.8M $306.6M $221M -$74.5M
 
Revenue (Reported) $4.5B $5.7B $5.8B $5.8B $5.3B
Operating Income (Reported) -$11.8M $526.8M $259.3M $248.3M -$74.5M
Operating Income (Adjusted) -$446.8M $526.8M $306.6M $221M -$74.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $4.4B $4.5B $4.4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.2B $2.5B $2.3B $2.1B
Gross Profit $1.7B $2.2B $2B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $1.8B $1.8B $2B
Other Inc / (Exp) $1.5M -$77.3M $27.3M $35.8M -$51M
Operating Expenses $1.6B $1.8B $1.8B $1.8B $2B
Operating Income $109.9M $412.8M $248.6M $233.3M -$70.9M
 
Net Interest Expenses $41.3M $30.2M $11.2M $2.2M $5.1M
EBT. Incl. Unusual Items $70.1M $305.3M $264.7M $266.9M -$124.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $22.2M $46.7M $41.3M $9.3M
Net Income to Company $40.5M $282.3M $216.2M $225.5M -$133.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $282.3M $216.2M $225.5M -$133.8M
 
Basic EPS (Cont. Ops) $0.10 $0.60 $0.48 $0.51 -$0.31
Diluted EPS (Cont. Ops) $0.09 $0.60 $0.48 $0.50 -$0.31
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $226.3M $518.4M $398.5M $335.4M $25.9M
EBIT $109.9M $412.8M $295.9M $233.3M -$70.9M
 
Revenue (Reported) $3.5B $4.4B $4.5B $4.4B $4B
Operating Income (Reported) $109.9M $412.8M $248.6M $233.3M -$70.9M
Operating Income (Adjusted) $109.9M $412.8M $295.9M $233.3M -$70.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- -- $1B $710.9M $858.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $702.2M $758.6M $757.3M
Inventory -- -- $824.5M $1.2B $958.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $297M $293.3M $289.2M
Total Current Assets -- -- $2.8B $2.9B $2.9B
 
Property Plant And Equipment -- -- $1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $491.5M $482M $478.3M
Other Intangibles -- -- $10.6M $8.9M $7M
Other Long-Term Assets -- -- $76M $67.1M $91.5M
Total Assets -- -- $4.5B $4.8B $4.8B
 
Accounts Payable -- -- $560.3M $648.5M $483.7M
Accrued Expenses -- -- $318M $366.5M $287.9M
Current Portion Of Long-Term Debt -- -- -- -- $80.9M
Current Portion Of Capital Lease Obligations -- -- $134.8M $141M $139.3M
Other Current Liabilities -- -- $125.8M $42.7M $34.3M
Total Current Liabilities -- -- $1.3B $1.4B $1.2B
 
Long-Term Debt -- -- $672.3M $674.5M $594.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.7B $2.9B $2.6B
 
Common Stock -- -- $153K $147K $144K
Other Common Equity Adj -- -- -$40.1M -$67.8M -$77.1M
Common Equity -- -- $1.7B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.7B $2B $2.2B
 
Total Liabilities and Equity -- -- $4.5B $4.8B $4.8B
Cash and Short Terms -- -- $1B $710.9M $858.7M
Total Debt -- -- -- $674.5M $675.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.7B $849.5M $1B $726.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $527.3M $569M $700.5M $691.5M $615.5M
Inventory $896M $811.4M $1.2B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $282.3M $286.4M $348.7M $287.2M $248.1M
Total Current Assets $3.2B $3.3B $3.1B $3.1B $2.7B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.2B $1B
Long-Term Investments -- -- -- -- --
Goodwill $502.2M $495.2M $480M $481.6M $484.5M
Other Intangibles $13.3M $11M $9.2M $8M $5.5M
Other Long-Term Assets $72.9M $75.5M $63M $51.1M $163.4M
Total Assets $5B $5B $4.8B $5B $4.6B
 
Accounts Payable $576M $613.3M $738.7M $699.4M $657.2M
Accrued Expenses $378.9M $460.2M $388.2M $322.8M $322.6M
Current Portion Of Long-Term Debt -- -- -- $80.9M --
Current Portion Of Capital Lease Obligations $162.6M $138.7M $137.3M $143.4M $127.9M
Other Current Liabilities $92.5M $73.7M $65.7M $58.8M $63M
Total Current Liabilities $1.4B $1.5B $1.5B $1.5B $1.3B
 
Long-Term Debt $1B $662.5M $673.9M $595.1M $595.2M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.9B $3B $2.9B $2.6B
 
Common Stock $150K $158K $147K $144K $142K
Other Common Equity Adj -$59.2M -$47.6M -$59.6M -$83.1M -$80M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $2.1B $1.8B $2.2B $2B
 
Total Liabilities and Equity $5B $5B $4.8B $5B $4.6B
Cash and Short Terms $1.5B $1.7B $849.5M $1B $726.9M
Total Debt $1B $662.5M $673.9M $676M $595.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $374.5M $232M
Depreciation & Amoritzation -- -- -- $135.5M $142.6M
Stock-Based Compensation -- -- -- $36.8M $43M
Change in Accounts Receivable -- -- -- -$60.9M -$3.9M
Change in Inventories -- -- -- -$369M $216.5M
Cash From Operations -- -- -- -$39.9M $354M
 
Capital Expenditures -- -- -- $158.1M $150.3M
Cash Acquisitions -- -- -- $35M $45M
Cash From Investing -- -- -- -$123.1M -$105.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$125M -$75M
Other Financing Activities -- -- -- -$5.2M -$6.9M
Cash From Financing -- -- -- -$126.4M -$78.7M
 
Beginning Cash (CF) -- -- -- $1B $726.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$289.3M $169.9M
Ending Cash (CF) -- -- -- $726.7M $876.9M
 
Levered Free Cash Flow -- -- -- -$198M $203.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $184.5M $109.7M $121.6M $110.8M $1.2M
Depreciation & Amoritzation $40.8M $33.3M $34.6M $33.8M $31.2M
Stock-Based Compensation $9.3M $10.8M $9.7M $9.8M $12.3M
Change in Accounts Receivable $273.5M $168.9M $91.4M $109.4M $105.2M
Change in Inventories $175.2M $29.1M -$134.7M $42.5M -$5.3M
Cash From Operations $462.6M $455M $76.9M $421.4M $311.3M
 
Capital Expenditures $20.7M $12.1M $53.8M $41.2M $48.4M
Cash Acquisitions $197.5M -- -- -- -$17.3M
Cash From Investing $176.8M -$12.1M -$53.8M -$41.2M -$55.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$75M -$25M -$25M
Other Financing Activities -$359K -$2.2M -$65K -$110K -$601K
Cash From Financing $530K -$1.3M -$74.3M -$24.4M -$25.1M
 
Beginning Cash (CF) $874.5M $1.3B $868M $672.6M $549.8M
Foreign Exchange Rate Adjustment $14M -$25.1M $47.2M $28.8M -$35M
Additions / Reductions $639.9M $441.6M -$51.1M $355.8M $230.3M
Ending Cash (CF) $1.5B $1.7B $864.1M $1.1B $745.2M
 
Levered Free Cash Flow $441.9M $442.9M $23.1M $380.2M $262.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$549.2M $360.1M $156.6M $383.7M -$127.2M
Depreciation & Amoritzation $165M $141.1M $137.6M $134.9M $137.3M
Stock-Based Compensation $42.1M $43.8M $41.1M $40.6M $50.6M
Change in Accounts Receivable $167.6M -$31.2M -$131M -$3.9M $74.7M
Change in Inventories $15.3M $93.3M -$408M $105.1M -$5.5M
Cash From Operations $212.9M $664.8M -$247M $362.6M $20M
 
Capital Expenditures $92.3M $69.8M $187.5M $127M $173.7M
Cash Acquisitions $158.6M -- $35M $45M $40.7M
Cash From Investing $66.3M -$68.3M -$152.5M -$82M -$133M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$800M -- -- -- -$80.9M
Repurchase of Common Stock -- -- -$425M -$75M -$65M
Other Financing Activities -$56.6M $83.9M -$12.3M -$6.7M -$14.8M
Cash From Financing $436.9M -$418.7M -$433.6M -$78.3M -$158.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $716.1M $177.7M -$833.2M $202.3M -$271.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.6M $595.1M -$434.6M $235.6M -$153.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.5M $282.3M $216.2M $225.5M -$133.8M
Depreciation & Amoritzation $116.4M $105.6M $102.7M $102.1M $96.8M
Stock-Based Compensation $31.6M $33.4M $29.4M $33.2M $40.8M
Change in Accounts Receivable $140M $139.3M $1M $58M $136.7M
Change in Inventories $75M $44M -$401.6M $72.6M -$149.4M
Cash From Operations $579.6M $815.4M $74.4M $476.9M $142.9M
 
Capital Expenditures $60.8M $61.3M $147.6M $116.5M $139.9M
Cash Acquisitions $196M -- $35M $45M $40.7M
Cash From Investing $135.2M -$60.4M -$112.6M -$71.5M -$99.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $588.8M -- -- -- --
Long-Term Debt Repaid -$700M -$506.3M -- -- -$80.9M
Repurchase of Common Stock -- -- -$125M -$75M -$65M
Other Financing Activities -$53.9M $88.2M -$868K -$2.4M -$10.4M
Cash From Financing -$162.1M -$415.3M -$123.1M -$75M -$154.5M
 
Beginning Cash (CF) $2.9B $4B $3B $2.1B $2.3B
Foreign Exchange Rate Adjustment $7.7M -$16.5M $3.2M $136K -$21M
Additions / Reductions $552.7M $339.7M -$161.3M $330.3M -$110.8M
Ending Cash (CF) $3.5B $4.3B $2.8B $2.4B $2.2B
 
Levered Free Cash Flow $518.8M $754.1M -$73.2M $360.3M $3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 31.13% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 27.86% over the past day.

Sell
10
COHR alert for Apr 4

Coherent [COHR] is down 20.24% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock